Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.41% first-year return on $57,750 initial cash invested.
-10.41%
Cash On Cash
4.32%
Cap Rate
0.71
DSCR
$1,862
Rent
-$501
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,862 income − $2,363 expenses = $501 out of pocket
Investment Breakdown
|
Purchase Price
$275k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,750
Downpayment
20%
$55,000
Closing costs
1%
$2,750
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,862
Total Expenses
$2,363
Mortgage P&I
75%
$1,399
Property Taxes
19%
$353
Home Insurance
5%
$96
HOA
2%
$31
Property Management
10%
$186
CapEx
5%
$93
Vacancy
6%
$112
Maintenance
5%
$93
Other
0%
$0